| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 430.9 | 391.5 | 361.4 | 337.4 | 297.7 | 189.5 | 107.1 | 75.5 | 52.1 |
| Cost of Revenue | 79.4 | 70.6 | 61.8 | 65.9 | 51.7 | 33.2 | 22.2 | 15.6 | 13.4 |
| Gross Profit | 351.5 | 320.9 | 299.5 | 271.4 | 245.9 | 156.3 | 84.8 | 59.9 | 38.8 |
| Operating Expenses | |||||||||
| Research & Development | 90.7 | 90.2 | 90.7 | 92.6 | 79.3 | 45.7 | 34.5 | 26.0 | 16.1 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (1.2) | (15.8) | (15.1) | (74.5) | (45.3) | (11.8) | (34.8) | (36.5) | (19.5) |
| Non-Operating | |||||||||
| Interest Income | 26.3 | 26.5 | 22.4 | 12.9 | 9.8 | 1.9 | 1.9 | 0.6 | 0.6 |
| Interest Expense | 2.1 | 2.6 | 2.5 | 2.5 | 20.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 2.4 | (6.4) | 1.4 | 0.6 | 0.2 | 0.2 | 0.2 | - | 0.3 |
| Net Income From Continuing Ops | 21.0 | 18.2 | 3.7 | (71.5) | |||||
| Per Share | |||||||||
| EPS Basic | 0.58 | 0.49 | 0.10 | (1.94) | (1.81) | (0.46) | - | - | - |
| EPS Diluted | 0.56 | 0.48 | 0.09 | (1.94) | (1.81) | ||||
| Supplementary Data | |||||||||
| EBITDA | 13.5 | (5.3) | (9.1) | (64.3) | (38.5) | (7.5) | (31.2) | (34.2) | (18.4) |
| EBIT | (1.2) | (15.8) | (15.1) | (74.5) | (45.3) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 176.7 | 171.7 | 161.2 | 174.6 | 159.4 | 94.4 | 62.8 | 49.7 | 33.8 |
| General & Administrative | 85.3 | 74.8 | 62.7 | 51.2 | 52.6 | 28.0 | 22.4 | 20.6 | 8.4 |
| Depreciation & Amortization | 14.7 | 10.5 | 6.0 | 10.2 | 6.9 | 4.3 | 3.6 | 2.3 | 1.1 |
| Amortization of Intangibles | 13.0 | 8.7 | 4.1 | 8.2 | 5.1 | 3.1 | 2.7 | 1.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 352.7 | 336.7 | 314.6 | 346.0 | 291.3 | 168.1 | 119.6 | 96.4 | 58.3 |
| 4.0 |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 23.4 | 11.9 | 5.1 | (70.9) | (64.9) | (14.6) | (33.4) | (36.1) | (19.0) |
| (65.0) |
| (14.8) |
| (33.5) |
| (36.1) |
| (19.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 21.0 | 18.2 | 3.7 | (71.5) | (65.0) | (14.8) | (33.5) | (36.1) | (19.3) |
| Net Income Attributable To Parent | 21.0 | 18.2 | 3.7 | (71.5) | (65.0) | (14.8) | (33.5) | (36.1) | (19.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 21.0 | 18.2 | 3.7 | (71.5) | (65.0) | (14.8) | (34.2) | (36.1) | (19.3) |
| (0.46) |
| - |
| - |
| - |
| Shares Basic | 36.3 | 37.0 | 38.1 | 36.9 | 36.0 | 32.3 | - | - | - |
| Shares Diluted | 37.2 | 37.8 | 39.2 | 36.9 | 36.0 | 32.3 | - | - | - |
| (11.8) |
| (34.8) |
| (36.5) |
| (19.5) |